(State or other jurisdiction of incorporation) | (Commission File No.) | (IRS Employer Identification Number) | |||
(Address of Principal Executive Offices) | (Zip Code) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act: | ||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
• | our ability to control costs and real estate market conditions, our ability to retain customers, the actual use of sites by customers and our success in acquiring new customers at our properties (including those that we may acquire); |
• | our ability to maintain historical or increase future rental rates and occupancy with respect to properties currently owned or that we may acquire; |
• | our ability to retain and attract customers renewing, upgrading and entering right-to-use contracts; |
• | our assumptions about rental and home sales markets; |
• | our assumptions and guidance concerning 2019 and 2020, including estimated net income, FFO and Normalized FFO; |
• | our ability to manage counterparty risk; |
• | our ability to renew our insurance policies at existing rates and on consistent terms; |
• | in the age-qualified properties, home sales results could be impacted by the ability of potential homebuyers to sell their existing residences as well as by financial, credit and capital markets volatility; |
• | results from home sales and occupancy will continue to be impacted by local economic conditions, lack of affordable manufactured home financing and competition from alternative housing options including site-built single-family housing; |
• | impact of government intervention to stabilize site-built single-family housing and not manufactured housing; |
• | effective integration of recent acquisitions and our estimates regarding the future performance of recent acquisitions; |
• | the completion of future transactions in their entirety, if any, and timing and effective integration with respect thereto; |
• | unanticipated costs or unforeseen liabilities associated with recent acquisitions; |
• | ability to obtain financing or refinance existing debt on favorable terms or at all; |
• | the effect of interest rates; |
• | the effect from any breach of our, or any of our vendors', data management systems; |
• | the dilutive effects of issuing additional securities; |
• | the outcome of pending or future lawsuits or actions brought against us, including those disclosed in our filings with the Securities and Exchange Commission; and |
• | other risks indicated from time to time in our filings with the Securities and Exchange Commission. |
EQUITY LIFESTYLE PROPERTIES, INC. | ||
By: /s/ Paul Seavey | ||
Paul Seavey | ||
Executive Vice President, Chief Financial Officer and Treasurer |
CONTACT: Paul Seavey | FOR IMMEDIATE RELEASE |
(800) 247-5279 | October 21, 2019 |
i |
Release Date | Earnings Call | |||
Fourth Quarter 2019 | Monday, January 27, 2020 | Tuesday, January 28, 2020 10:00 a.m. CT | ||
First Quarter 2020 | Monday, April 20, 2020 | Tuesday, April 21, 2020 10:00 a.m. CT | ||
Second Quarter 2020 | Monday, July 20, 2020 | Tuesday, July 21, 2020 10:00 a.m. CT |
• | our ability to control costs and real estate market conditions, our ability to retain customers, the actual use of sites by customers and our success in acquiring new customers at our properties (including those that we may acquire); |
• | our ability to maintain historical or increase future rental rates and occupancy with respect to properties currently owned or that we may acquire; |
ii |
• | our ability to retain and attract customers renewing, upgrading and entering right-to-use contracts; |
• | our assumptions about rental and home sales markets; |
• | our assumptions and guidance concerning 2019 and 2020, including estimated net income, FFO and Normalized FFO; |
• | our ability to manage counterparty risk; |
• | our ability to renew our insurance policies at existing rates and on consistent terms; |
• | in the age-qualified properties, home sales results could be impacted by the ability of potential home buyers to sell their existing residences as well as by financial, credit and capital markets volatility; |
• | results from home sales and occupancy will continue to be impacted by local economic conditions, lack of affordable manufactured home financing and competition from alternative housing options including site-built single-family housing; |
• | impact of government intervention to stabilize site-built single-family housing and not manufactured housing; |
• | effective integration of recent acquisitions and our estimates regarding the future performance of recent acquisitions; |
• | the completion of future transactions in their entirety, if any, and timing and effective integration with respect thereto; |
• | unanticipated costs or unforeseen liabilities associated with recent acquisitions; |
• | ability to obtain financing or refinance existing debt on favorable terms or at all; |
• | the effect of interest rates; |
• | the effect from any breach of our, or any of our vendors', data management systems; |
• | the dilutive effects of issuing additional securities; |
• | the outcome of pending or future lawsuits or actions brought against us, including those disclosed in our filings with the Securities and Exchange Commission; and |
• | other risks indicated from time to time in our filings with the Securities and Exchange Commission. |
iii |
Investor Information |
Equity Research Coverage (1) | ||
Bank of America Merrill Lynch Global Research | BMO Capital Markets | Citi Research |
Jeffrey Spector/ Joshua Dennerlein | John Kim | Michael Bilerman/ Nick Joseph |
646-855-1363 | 212-885-4115 | 212-816-1383 |
jeff.spector@baml.com | johnp.kim@bmo.com | michael.bilerman@citi.com |
joshua.dennerlein@baml.com | nicholas.joseph@citi.com | |
Evercore ISI | Green Street Advisors | Robert W. Baird & Company |
Steve Sakwa/ Samir Khanal | John Pawlowski | Drew T. Babin |
212-466-5600 | 949-640-8780 | 215-553-7816 |
steve.sakwa@evercoreisi.com | jpawlowski@greenst.com | dbabin@rwbaird.com |
samir.khanal@evercoreisi.com | ||
Wells Fargo Securities | ||
Todd Stender | ||
562-637-1371 | ||
todd.stender@wellsfargo.com | ||
1. | Any opinions, estimates or forecasts regarding our performance made by these analysts or agencies do not represent our opinions, forecasts or predictions. We do not by reference to these firms imply our endorsement of or concurrence with such information, conclusions or recommendations. |
3Q 2019 Supplemental information | 1 | Equity LifeStyle Properties, Inc. |
Financial Highlights |
As of and for the Three Months Ended | |||||||||||||||
Sept 30, 2019 | June 30, 2019 | March 31, 2019 | Dec 31, 2018 | Sept 30, 2018 | |||||||||||
Operating Information | |||||||||||||||
Total revenues | $ | 271.2 | $ | 248.4 | $ | 259.1 | $ | 243.5 | $ | 256.7 | |||||
Net income | $ | 68.2 | $ | 49.1 | $ | 120.5 | $ | 53.4 | $ | 59.7 | |||||
Net income available for Common Stockholders | $ | 64.5 | $ | 46.4 | $ | 113.3 | $ | 50.2 | $ | 56.1 | |||||
Adjusted EBITDAre (1) | $ | 127.0 | $ | 117.7 | $ | 133.3 | $ | 117.9 | $ | 119.5 | |||||
FFO available for Common Stock and OP Unit holders (1)(2) | $ | 108.6 | $ | 89.8 | $ | 108.0 | $ | 90.4 | $ | 97.7 | |||||
Normalized FFO available for Common Stock and OP Unit holders (1)(2) | $ | 102.7 | $ | 91.9 | $ | 107.7 | $ | 92.3 | $ | 93.9 | |||||
Funds available for distribution ("FAD") available for Common Stock and OP Unit holders (1)(2) | $ | 88.4 | $ | 79.1 | $ | 97.6 | $ | 80.4 | $ | 82.1 | |||||
Common Stock and OP Units Outstanding (In thousands) and Per Share Data | |||||||||||||||
Common Stock and OP Units, end of the period | 192,574 | 192,562 | 191,470 | 191,334 | 190,986 | ||||||||||
Weighted average Common Stock and OP Units outstanding - Fully Diluted | 192,400 | 191,860 | 191,248 | 191,154 | 190,526 | ||||||||||
Net income per Common Share - Fully Diluted (3) | $ | 0.35 | $ | 0.26 | $ | 0.63 | $ | 0.28 | $ | 0.31 | |||||
FFO per Common Share and OP Unit - Fully Diluted | $ | 0.56 | $ | 0.47 | $ | 0.56 | $ | 0.47 | $ | 0.51 | |||||
Normalized FFO per Common Share and OP Unit - Fully Diluted | $ | 0.53 | $ | 0.48 | $ | 0.56 | $ | 0.48 | $ | 0.49 | |||||
Dividends per Common Share | $ | 0.3063 | $ | 0.3063 | $ | 0.3063 | $ | 0.2750 | $ | 0.2750 | |||||
Balance Sheet | |||||||||||||||
Total assets | $ | 4,136 | $ | 4,014 | $ | 4,009 | $ | 3,926 | $ | 3,855 | |||||
Total liabilities | $ | 2,816 | $ | 2,707 | $ | 2,752 | $ | 2,732 | $ | 2,665 | |||||
Market Capitalization | |||||||||||||||
Total debt (4) | $ | 2,406 | $ | 2,300 | $ | 2,372 | $ | 2,386 | $ | 2,318 | |||||
Total market capitalization (5) | $ | 15,270 | $ | 13,983 | $ | 13,315 | $ | 11,678 | $ | 11,528 | |||||
Ratios | |||||||||||||||
Total debt / total market capitalization | 15.8 | % | 16.4 | % | 17.8 | % | 20.4 | % | 20.1 | % | |||||
Total debt / Adjusted EBITDAre (6) | 4.9 | 4.7 | 4.9 | 5.1 | 5.1 | ||||||||||
Interest coverage (7) | 4.8 | 4.7 | 4.6 | 4.5 | 4.4 | ||||||||||
Fixed charges + preferred distributions coverage (8) | 4.7 | 4.6 | 4.5 | 4.5 | 4.4 |
1. | See Non-GAAP Financial Measures Definitions and Other Terms at the end of the supplemental information for definitions of Adjusted EBITDAre, FFO, Normalized FFO and FAD and a reconciliation of Consolidated net income to Adjusted EBITDAre. |
2. | See page 7 for a reconciliation of Net income available for Common Stockholders to Non-GAAP financial measures FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD available for Common Stock and OP Unit holders. |
3. | Net income per Common Share - Fully Diluted is calculated before Income allocated to non-controlling interest - Common OP Units. |
4. | Excludes deferred financing costs of approximately $24.6 million as of September 30, 2019. |
5. | See page 18 for market capitalization as of September 30, 2019. |
6. | Calculated using trailing twelve months Adjusted EBITDAre. |
7. | Calculated by dividing trailing twelve months Adjusted EBITDAre by the interest expense incurred during the same period. |
8. | See Non-GAAP Financial Measures Definitions and Other Terms at the end of the supplemental information for a definition of fixed charges. This ratio is calculated by dividing trailing twelve months Adjusted EBITDAre by the sum of fixed charges and preferred stock dividends during the same period. |
3Q 2019 Supplemental information | 2 | Equity LifeStyle Properties, Inc. |
Consolidated Balance Sheets |
September 30, 2019 | December 31, 2018 | ||||||
(unaudited) | |||||||
Assets | |||||||
Investment in real estate: | |||||||
Land | $ | 1,516,956 | $ | 1,408,832 | |||
Land improvements | 3,290,312 | 3,143,745 | |||||
Buildings and other depreciable property | 870,511 | 720,900 | |||||
5,677,779 | 5,273,477 | ||||||
Accumulated depreciation | (1,739,285 | ) | (1,631,888 | ) | |||
Net investment in real estate | 3,938,494 | 3,641,589 | |||||
Cash and restricted cash | 42,386 | 68,974 | |||||
Notes receivable, net | 37,228 | 35,041 | |||||
Investment in unconsolidated joint ventures | 20,339 | 57,755 | |||||
Deferred commission expense | 40,953 | 40,308 | |||||
Other assets, net | 56,551 | 46,227 | |||||
Assets held for sale, net | — | 35,914 | |||||
Total Assets | $ | 4,135,951 | $ | 3,925,808 | |||
Liabilities and Equity | |||||||
Liabilities: | |||||||
Mortgage notes payable, net | $ | 2,062,736 | $ | 2,149,726 | |||
Term loan, net | 198,868 | 198,626 | |||||
Unsecured line of credit | 120,000 | — | |||||
Accounts payable and other liabilities | 143,102 | 102,854 | |||||
Deferred revenue – upfront payments from right-to-use contracts (membership upgrade sales) | 124,577 | 116,363 | |||||
Deferred revenue – right-to-use annual payments (membership subscriptions) | 11,395 | 10,055 | |||||
Accrued interest payable | 8,410 | 8,759 | |||||
Rents and other customer payments received in advance and security deposits | 88,094 | 81,114 | |||||
Distributions payable | 58,976 | 52,617 | |||||
Liabilities related to assets held for sale | — | 12,350 | |||||
Total Liabilities | 2,816,158 | 2,732,464 | |||||
Equity: | |||||||
Preferred stock, $0.01 par value, 10,000,000 shares authorized as of September 30, 2019 and December 31, 2018; none issued and outstanding. | — | — | |||||
Common stock, $0.01 par value, 400,000,000 and 200,000,000 shares authorized as of September 30, 2019 and December 31, 2018, respectively; 182,080,186 and 179,842,036 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively. | 1,802 | 1,792 | |||||
Paid-in capital | 1,399,961 | 1,328,495 | |||||
Distributions in excess of accumulated earnings | (153,505 | ) | (211,034 | ) | |||
Accumulated other comprehensive income (loss) | (499 | ) | 2,299 | ||||
Total Stockholders’ Equity | 1,247,759 | 1,121,552 | |||||
Non-controlling interests – Common OP Units | 72,034 | 71,792 | |||||
Total Equity | 1,319,793 | 1,193,344 | |||||
Total Liabilities and Equity | $ | 4,135,951 | $ | 3,925,808 |
3Q 2019 Supplemental information | 3 | Equity LifeStyle Properties, Inc. |
Consolidated Income Statements |
Quarters Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Revenues: | |||||||||||||||
Rental income | $ | 225,116 | $ | 211,102 | $ | 660,689 | $ | 617,250 | |||||||
Right-to-use annual payments (membership subscriptions) | 13,150 | 12,206 | 38,052 | 35,616 | |||||||||||
Right-to-use contracts current period, gross (membership upgrade sales) | 5,730 | 4,863 | 14,609 | 11,969 | |||||||||||
Right-to-use contract upfront payments, deferred, net | (3,530 | ) | (2,883 | ) | (8,213 | ) | (6,189 | ) | |||||||
Other income | 11,263 | 13,419 | 31,898 | 38,991 | |||||||||||
Gross revenues from home sales | 8,438 | 9,339 | 22,738 | 26,753 | |||||||||||
Brokered resale and ancillary services revenues, net | 2,133 | 1,362 | 4,564 | 3,380 | |||||||||||
Interest income | 1,831 | 1,846 | 5,385 | 5,658 | |||||||||||
Income from other investments, net | 7,029 | 5,421 | 8,894 | 9,774 | |||||||||||
Total revenues | 271,160 | 256,675 | 778,616 | 743,202 | |||||||||||
Expenses: | |||||||||||||||
Property operating and maintenance | 90,765 | 86,349 | 253,581 | 244,401 | |||||||||||
Real estate taxes | 15,166 | 13,240 | 45,596 | 40,815 | |||||||||||
Sales and marketing, gross | 4,063 | 3,568 | 11,686 | 9,685 | |||||||||||
Right-to-use contract commissions, deferred, net | (313 | ) | (458 | ) | (893 | ) | (744 | ) | |||||||
Property management | 14,605 | 13,589 | 42,675 | 40,742 | |||||||||||
Depreciation and amortization | 37,032 | 34,980 | 112,785 | 101,699 | |||||||||||
Cost of home sales | 8,434 | 9,742 | 23,230 | 27,948 | |||||||||||
Home selling expenses | 1,033 | 1,101 | 3,218 | 3,149 | |||||||||||
General and administrative | 8,710 | 8,816 | 27,844 | 26,523 | |||||||||||
Other expenses | 1,460 | 386 | 2,427 | 1,096 | |||||||||||
Early debt retirement | — | — | 1,491 | — | |||||||||||
Interest and related amortization | 25,547 | 26,490 | 77,964 | 78,478 | |||||||||||
Total expenses | 206,502 | 197,803 | 601,604 | 573,792 | |||||||||||
Gain on sale of real estate, net | — | — | 52,507 | — | |||||||||||
Income before equity in income of unconsolidated joint ventures | 64,658 | 58,872 | 229,519 | 169,410 | |||||||||||
Equity in income of unconsolidated joint ventures | 3,518 | 788 | 8,277 | 3,596 | |||||||||||
Consolidated net income | 68,176 | 59,660 | 237,796 | 173,006 | |||||||||||
Income allocated to non-controlling interests – Common OP Units | (3,715 | ) | (3,590 | ) | (13,617 | ) | (10,569 | ) | |||||||
Redeemable perpetual preferred stock dividends | — | — | (8 | ) | (8 | ) | |||||||||
Net income available for Common Stockholders | $ | 64,461 | $ | 56,070 | $ | 224,171 | $ | 162,429 |
3Q 2019 Supplemental information | 4 | Equity LifeStyle Properties, Inc. |
3Q 2019 Supplemental information | 5 | Equity LifeStyle Properties, Inc. |
Selected Non-GAAP Financial Measures |
Quarter Ended | |||
September 30, 2019 | |||
Income from property operations, excluding deferrals and property management - 2019 Core (1) | $ | 140.5 | |
Income from property operations, excluding deferrals and property management - Non-Core (1) | 4.8 | ||
Property management and general and administrative | (23.3 | ) | |
Other income and expenses | 6.2 | ||
Interest and related amortization | (25.5 | ) | |
Normalized FFO available for Common Stock and OP Unit holders (2) | 102.7 | ||
Insurance proceeds due to catastrophic weather event (3) | 5.9 | ||
FFO available for Common Stock and OP Unit holders (2) | $ | 108.6 | |
Normalized FFO per Common Share and OP Unit - Fully Diluted | $0.53 | ||
FFO per Common Share and OP Unit - Fully Diluted | $0.56 | ||
Normalized FFO available for Common Stock and OP Unit holders (2) | $ | 102.7 | |
Non-revenue producing improvements to real estate (2) | (14.3 | ) | |
FAD available for Common Stock and OP Unit holders (2) | $ | 88.4 | |
Weighted average Common Stock and OP Units - Fully Diluted | 192.4 |
1. | See page 9 for details of the Core Income from Property Operations, excluding deferrals and property management. See page 10 for details of the Non-Core Income from Property Operations, excluding deferrals and property management. |
2. | See page 7 for a reconciliation of Net income available for Common Stockholders to FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD available for Common Stock and OP Unit holders. |
3. | Represents insurance recovery revenue from reimbursement for capital expenditures related to Hurricane Irma. |
3Q 2019 Supplemental information | 6 | Equity LifeStyle Properties, Inc. |
Reconciliation of Net Income to Non-GAAP Financial Measures |
Quarters Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net income available for Common Stockholders | $ | 64,461 | $ | 56,070 | $ | 224,171 | $ | 162,429 | ||||||||
Income allocated to non-controlling interests – Common OP Units | 3,715 | 3,590 | 13,617 | 10,569 | ||||||||||||
Right-to-use contract upfront payments, deferred, net | 3,530 | 2,883 | 8,213 | 6,189 | ||||||||||||
Right-to-use contract commissions, deferred, net | (313 | ) | (458 | ) | (893 | ) | (744 | ) | ||||||||
Depreciation and amortization | 37,032 | 34,980 | 112,785 | 101,699 | ||||||||||||
Depreciation on unconsolidated joint ventures | 174 | 651 | 1,047 | 1,390 | ||||||||||||
Gain on sale of real estate, net | — | — | (52,507 | ) | — | |||||||||||
FFO available for Common Stock and OP Unit holders | 108,599 | 97,716 | 306,433 | 281,532 | ||||||||||||
Early debt retirement | — | — | 2,085 | — | ||||||||||||
Insurance proceeds due to catastrophic weather event and other, net (1) | (5,856 | ) | (3,833 | ) | (6,205 | ) | (5,925 | ) | ||||||||
Normalized FFO available for Common Stock and OP Unit holders | 102,743 | 93,883 | 302,313 | 275,607 | ||||||||||||
Non-revenue producing improvements to real estate | (14,357 | ) | (11,790 | ) | (37,270 | ) | (32,965 | ) | ||||||||
FAD available for Common Stock and OP Unit holders | $ | 88,386 | $ | 82,093 | $ | 265,043 | $ | 242,642 | ||||||||
Net income available per Common Share - Basic | $ | 0.35 | $ | 0.31 | $ | 1.24 | $ | 0.91 | ||||||||
Net income available per Common Share - Fully Diluted (2) | $ | 0.35 | $ | 0.31 | $ | 1.24 | $ | 0.91 | ||||||||
FFO per Common Share and OP Unit - Basic | $ | 0.57 | $ | 0.51 | $ | 1.60 | $ | 1.49 | ||||||||
FFO per Common Share and OP Unit - Fully Diluted | $ | 0.56 | $ | 0.51 | $ | 1.60 | $ | 1.48 | ||||||||
Normalized FFO per Common Share and OP Unit - Basic | $ | 0.53 | $ | 0.49 | $ | 1.58 | $ | 1.46 | ||||||||
Normalized FFO per Common Share and OP Unit - Fully Diluted | $ | 0.53 | $ | 0.49 | $ | 1.58 | $ | 1.45 | ||||||||
Average Common Stock - Basic | 181,649 | 178,400 | 180,515 | 177,520 | ||||||||||||
Average Common Stock and OP Units - Basic | 192,145 | 189,942 | 191,599 | 189,138 | ||||||||||||
Average Common Stock and OP Units - Fully Diluted | 192,400 | 190,526 | 191,840 | 189,654 |
1. | Represents insurance recovery revenue from reimbursement for capital expenditures related to Hurricane Irma. |
2. | Net income per fully diluted Common Share is calculated before Income allocated to non-controlling interest - Common OP Units. |
3Q 2019 Supplemental information | 7 | Equity LifeStyle Properties, Inc. |
Consolidated Income from Property Operations (1) |
Quarters Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Community base rental income (2) | $ | 137.6 | $ | 130.7 | $ | 409.1 | $ | 386.1 | |||||||
Rental home income | 3.8 | 3.5 | 11.0 | 10.6 | |||||||||||
Resort and marina base rental income (3) | 71.7 | 64.4 | 204.8 | 183.8 | |||||||||||
Right-to-use annual payments (membership subscriptions) | 13.1 | 12.2 | 38.0 | 35.6 | |||||||||||
Right-to-use contracts current period, gross (membership upgrade sales) | 5.7 | 4.9 | 14.6 | 12.0 | |||||||||||
Utility and other income (4) | 24.3 | 25.9 | 70.3 | 75.8 | |||||||||||
Property operating revenues | 256.2 | 241.6 | 747.8 | 703.9 | |||||||||||
Property operating, maintenance and real estate taxes (5) | 105.3 | 97.7 | 297.7 | 280.3 | |||||||||||
Rental home operating and maintenance | 1.6 | 1.9 | 4.1 | 5.0 | |||||||||||
Sales and marketing, gross | 4.0 | 3.6 | 11.6 | 9.7 | |||||||||||
Property operating expenses | 110.9 | 103.2 | 313.4 | 295.0 | |||||||||||
Income from property operations, excluding deferrals and property management (1) | $ | 145.3 | $ | 138.4 | $ | 434.4 | $ | 408.9 | |||||||
Manufactured home site figures and occupancy averages: | |||||||||||||||
Total sites | 72,008 | 72,221 | 72,121 | 71,782 | |||||||||||
Occupied sites | 68,352 | 68,330 | 68,419 | 67,857 | |||||||||||
Occupancy % | 94.9 | % | 94.6 | % | 94.9 | % | 94.5 | % | |||||||
Monthly base rent per site | $ | 671 | $ | 638 | $ | 664 | $ | 632 | |||||||
Resort and marina base rental income: | |||||||||||||||
Annual | $ | 42.6 | $ | 37.4 | $ | 122.4 | $ | 109.2 | |||||||
Seasonal | 5.4 | 4.9 | 32.2 | 29.0 | |||||||||||
Transient | 23.7 | 22.1 | 50.2 | 45.6 | |||||||||||
Total resort and marina base rental income | $ | 71.7 | $ | 64.4 | $ | 204.8 | $ | 183.8 |
1. | Excludes property management and the GAAP deferral of right-to-use contract upfront payments and related commissions, net. |
2. | See the manufactured home site figures and occupancy averages included below within this table. |
3. | See resort and marina base rental income detail included below within this table. |
4. | Includes Hurricane Irma insurance recovery revenues of $0.2 million and $0.8 million, which we have identified as business interruption related to Non-Core properties for the quarter and nine months ended September 30, 2019, respectively, and Hurricane Irma insurance recovery revenues of $1.3 million and $6.5 million, of which we have identified $1.2 million and $3.7 million as business interruption related to Non-Core properties, for the quarter and nine months ended September 30, 2018, respectively. |
5. | Property operating, maintenance and real estate taxes includes bad debt expense for the quarters and nine months ended September 30, 2019 and 2018. |
3Q 2019 Supplemental information | 8 | Equity LifeStyle Properties, Inc. |
Core Income from Property Operations (1) |
Quarters Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2019 | 2018 | Change (2) | 2019 | 2018 | Change (2) | ||||||||||||||||
Community base rental income (3) | $ | 133.8 | $ | 126.9 | 5.4 | % | $ | 397.2 | $ | 377.6 | 5.2 | % | |||||||||
Rental home income | 3.8 | 3.2 | 18.4 | % | 10.9 | 9.7 | 12.4 | % | |||||||||||||
Resort base rental income (4) | 65.5 | 62.6 | 4.5 | % | 187.6 | 179.9 | 4.3 | % | |||||||||||||
Right-to-use annual payments (membership subscriptions) | 13.1 | 12.2 | 7.7 | % | 38.0 | 35.6 | 6.8 | % | |||||||||||||
Right-to-use contracts current period, gross (membership upgrade sales) | 5.7 | 4.9 | 17.8 | % | 14.6 | 12.0 | 22.0 | % | |||||||||||||
Utility and other income (5) | 23.4 | 24.3 | (3.7 | )% | 67.8 | 70.2 | (3.5 | )% | |||||||||||||
Property operating revenues | 245.3 | 234.1 | 4.8 | % | 716.1 | 685.0 | 4.6 | % | |||||||||||||
Property operating, maintenance and real estate taxes (6) | 99.2 | 95.1 | 4.3 | % | 282.7 | 273.1 | 3.5 | % | |||||||||||||
Rental home operating and maintenance | 1.6 | 1.8 | (10.8 | )% | 4.1 | 4.7 | (12.9 | )% | |||||||||||||
Sales and marketing, gross | 4.0 | 3.6 | 13.8 | % | 11.6 | 9.7 | 20.7 | % | |||||||||||||
Property operating expenses | 104.8 | 100.5 | 4.4 | % | 298.4 | 287.5 | 3.8 | % | |||||||||||||
Income from property operations, excluding deferrals and property management (1) | $ | 140.5 | $ | 133.6 | 5.1 | % | $ | 417.7 | $ | 397.5 | 5.1 | % | |||||||||
Occupied sites (7) | 66,573 | 66,161 | |||||||||||||||||||
Core manufactured home site figures and occupancy averages: | |||||||||||||||||||||
Total sites | 69,693 | 69,568 | 69,634 | 69,546 | |||||||||||||||||
Occupied sites | 66,482 | 66,061 | 66,394 | 65,996 | |||||||||||||||||
Occupancy % | 95.4 | % | 95.0 | % | 95.3 | % | 94.9 | % | |||||||||||||
Monthly base rent per site | $ | 671 | $ | 640 | $ | 665 | $ | 636 | |||||||||||||
Resort base rental income: | |||||||||||||||||||||
Annual | $ | 39.0 | $ | 36.7 | 6.2 | % | $ | 114.6 | $ | 108.0 | 6.1 | % | |||||||||
Seasonal | 4.6 | 4.4 | 3.9 | % | 28.9 | 28.1 | 3.2 | % | |||||||||||||
Transient | 21.9 | 21.5 | 1.8 | % | 44.1 | 43.8 | 0.5 | % | |||||||||||||
Total resort base rental income | $ | 65.5 | $ | 62.6 | 4.5 | % | $ | 187.6 | $ | 179.9 | 4.3 | % |
1. | Excludes property management and the GAAP deferral of right-to-use contract upfront payments and related commissions, net. |
2. | Calculations prepared using actual results without rounding. |
3. | See Core manufactured home site figures and occupancy averages included below within this table. |
4. | See Core resort base rental income detail included below within this table. |
5. | Includes Hurricane Irma insurance recovery revenues of $2.4 million for the nine months ended September 30, 2018. |
6. | Property operating, maintenance and real estate taxes includes bad debt expense for the quarters and nine months ended September 30, 2019 and 2018. Property operating, maintenance and real estate taxes includes debris removal and cleanup costs related to Hurricane Irma of $2.2 million for the nine months ended September 30, 2018. |
7. | Occupied sites are presented as of the end of the period. Occupied sites have increased by 262 from 66,311 at December 31, 2018. |
3Q 2019 Supplemental information | 9 | Equity LifeStyle Properties, Inc. |
Non-Core Income from Property Operations (1) |
Quarter Ended | Nine Months Ended | ||||||
September 30, 2019 | September 30, 2019 | ||||||
Community base rental income | $ | 3.8 | $ | 11.9 | |||
Rental home income | — | 0.1 | |||||
Resort and marina base rental income | 6.2 | 17.2 | |||||
Utility and other income (2) | 0.9 | 2.5 | |||||
Property operating revenues | 10.9 | 31.7 | |||||
Property operating expenses (3) | 6.1 | 15.0 | |||||
Income from property operations, excluding deferrals and property management (1) | $ | 4.8 | $ | 16.7 |
1. | Excludes property management and the GAAP deferral of right-to-use contract upfront payments and related commissions, net. |
2. | Utility and other income includes Hurricane Irma insurance recovery revenues of $0.2 million and $0.8 million, which we have identified as business interruption for the quarter and nine months ended September 30, 2019, respectively. |
3. | Property operating expenses include bad debt expense for the quarter and nine months ended September 30, 2019. |
3Q 2019 Supplemental information | 10 | Equity LifeStyle Properties, Inc. |
Income from Rental Home Operations |
Quarters Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Manufactured homes: | |||||||||||||||
Rental operations revenues (1) | $ | 11.6 | $ | 10.8 | $ | 34.2 | $ | 33.0 | |||||||
Rental operations expense | 1.6 | 1.8 | 4.1 | 4.7 | |||||||||||
Income from rental operations | 10.0 | 9.0 | 30.1 | 28.3 | |||||||||||
Depreciation on rental homes (2) | 2.7 | 2.3 | 7.6 | 6.9 | |||||||||||
Income from rental operations, net of depreciation | $ | 7.3 | $ | 6.7 | $ | 22.5 | $ | 21.4 | |||||||
Occupied rentals: (3) | |||||||||||||||
New | 3,073 | 2,622 | |||||||||||||
Used | 913 | 1,323 | |||||||||||||
Total occupied rental sites | 3,986 | 3,945 |
As of September 30, 2019 | As of September 30, 2018 | ||||||||||||||
Cost basis in rental homes: (4) | Gross | Net of Depreciation | Gross | Net of Depreciation | |||||||||||
New | $ | 216.2 | $ | 182.4 | $ | 147.0 | $ | 125.5 | |||||||
Used | 23.4 | 10.4 | 32.1 | 16.3 | |||||||||||
Total rental homes | $ | 239.6 | $ | 192.8 | $ | 179.1 | $ | 141.8 |
1. | For both quarters ended September 30, 2019 and 2018, approximately $7.8 million and $7.6 million, respectively, of the rental operations revenue is included in the Community base rental income in the Core Income from Property Operations on page 9. For the nine months ended September 30, 2019 and 2018, approximately $23.4 million and $23.3 million, respectively, of the rental operations revenue is included in the Community base rental income in the Core Income from Property Operations on page 9.The remainder of the rental operations revenue is included in Rental home income for the quarters and nine months ended September 30, 2019 and 2018 in the Core Income from Property Operations on page 9. |
2. | Depreciation on rental homes in our Core portfolio is included in Depreciation and amortization in the Consolidated Income Statements on page 4. |
3. | Occupied rentals as of the end of the period in our Core portfolio. Included in the quarters ended September 30, 2019 and 2018 were 294 and 265 homes rented through our ECHO joint venture, respectively. For the quarters ended September 30, 2019 and 2018, the rental home investment associated with our ECHO joint venture totaled approximately $10.7 million and $9.4 million, respectively. |
4. | Includes both occupied and unoccupied rental homes in our Core portfolio. New home cost basis does not include the costs associated with our ECHO joint venture. At September 30, 2019 and 2018, our investment in the ECHO joint venture was approximately $16.7 million and $16.1 million, respectively. |
3Q 2019 Supplemental information | 11 | Equity LifeStyle Properties, Inc. |
Total Sites and Home Sales |
Summary of Total Sites as of September 30, 2019 | ||
Sites | ||
Community sites | 72,100 | |
Resort sites: | ||
Annuals | 30,400 | |
Seasonal | 11,300 | |
Transient | 12,100 | |
Marina slips | 2,300 | |
Right-to-use Membership (1) | 24,300 | |
Joint Ventures (2) | 3,600 | |
Total | 156,100 |
Home Sales - Select Data | |||||||||||||||
Quarters Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Total New Home Sales Volume (3) | 128 | 141 | 336 | 417 | |||||||||||
New Home Sales Volume - ECHO joint venture | 19 | 31 | 50 | 74 | |||||||||||
New Home Sales Gross Revenues (3) | $ | 6,864 | $ | 7,048 | $ | 17,492 | $ | 20,643 | |||||||
Total Used Home Sales Volume | 198 | 304 | 627 | 842 | |||||||||||
Used Home Sales Gross Revenues | $ | 1,574 | $ | 2,291 | $ | 5,246 | $ | 6,110 | |||||||
Brokered Home Resales Volume | 270 | 231 | 675 | 677 | |||||||||||
Brokered Home Resale Revenues, net | $ | 420 | $ | 358 | $ | 1,077 | $ | 1,009 |
1. | Sites primarily utilized by approximately 117,600 members. Includes approximately 5,900 sites rented on an annual basis. |
2. | Joint ventures have approximately 2,700 annual Sites, 400 seasonal Sites and 500 transient Sites. |
3. | Total new home sales volume includes home sales from our ECHO joint venture. New home sales gross revenues does not include the revenues associated with our ECHO joint venture. |
3Q 2019 Supplemental information | 12 | Equity LifeStyle Properties, Inc. |
2019 Guidance - Selected Financial Data (1) |
Quarter Ending | Year Ending | ||||||
December 31, 2019 | December 31, 2019 | ||||||
Income from property operations, excluding deferrals and property management - Core (2) | $ | 139.4 | $ | 557.2 | |||
Income from property operations - Non-Core (3) | 6.3 | 23.0 | |||||
Property management and general and administrative | (22.6 | ) | (93.1 | ) | |||
Other income and expenses | 1.6 | 17.9 | |||||
Interest and related amortization | (26.1 | ) | (104.1 | ) | |||
Normalized FFO available for Common Stock and OP Unit holders | 98.6 | 400.9 | |||||
Early debt retirement | — | (2.1 | ) | ||||
Insurance proceeds due to catastrophic weather event (4) | — | 6.2 | |||||
FFO available for Common Stock and OP Unit holders | 98.6 | 405.0 | |||||
Depreciation and amortization | (38.3 | ) | (152.0 | ) | |||
Deferral of right-to-use contract sales revenue and commission, net | (1.6 | ) | (9.0 | ) | |||
Gain on sale of real estate, net | — | 52.5 | |||||
Income allocated to non-controlling interest-Common OP Units | (3.2 | ) | (16.7 | ) | |||
Net income available for Common Stockholders | $ | 55.5 | $ | 279.8 | |||
Net income per Common Share - Fully Diluted (5) | $0.29 - $0.33 | $1.52 - $1.56 | |||||
FFO per Common Share and OP Unit - Fully Diluted | $0.49 - $0.53 | $2.09 - $2.13 | |||||
Normalized FFO per Common Share and OP Unit - Fully Diluted | $0.49 - $0.53 | $2.07 - $2.11 | |||||
Weighted average Common Stock outstanding - Fully Diluted | 192.4 | 192.0 |
1. | Each line item represents the mid-point of a range of possible outcomes and reflects management’s estimate of the most likely outcome. Actual Normalized FFO available for Common Stock and OP Unit holders, Normalized FFO per Common Share and OP Unit, FFO available for Common Stock and OP Unit holders, FFO per Common Share and OP Unit, Net income available for Common Stockholders and Net income per Common Share could vary materially from amounts presented above if any of our assumptions is incorrect. |
2. | See page 14 for 2019 Core Guidance Assumptions. Amount represents 2018 Income from property operations, excluding deferrals and property management, from the 2019 Core properties of $133.4 million multiplied by an estimated growth rate of 4.6% and $530.9 million multiplied by an estimated growth rate of 4.9% for the quarter and year ending December 31, 2019, respectively. |
3. | See page 14 for the 2019 Assumptions regarding the Non-Core Properties. |
4. | Includes insurance recovery revenue from reimbursement for capital expenditures related to Hurricane Irma. |
5. | Net income per Common Share - Fully Diluted is calculated before Income allocated to non-controlling interest - Common OP Units. |
3Q 2019 Supplemental information | 13 | Equity LifeStyle Properties, Inc. |
2019 Core Guidance Assumptions (1) |
Quarter Ended | Fourth Quarter 2019 | Year Ended | 2019 | ||||||||||
December 31, 2018 | Growth Factors (2) | December 31, 2018 | Growth Factors (2) | ||||||||||
Community base rental income | $ | 127.7 | 5.3 | % | $ | 505.3 | 5.2 | % | |||||
Rental home income | 3.4 | 16.7 | % | 13.1 | 13.5 | % | |||||||
Resort base rental income (3) | 53.4 | 4.9 | % | 233.4 | 4.4 | % | |||||||
Right-to-use annual payments (membership subscriptions) | 12.2 | 6.4 | % | 47.8 | 6.7 | % | |||||||
Right-to-use contracts current period, gross (membership upgrade sales) | 3.2 | 6.3 | % | 15.2 | 18.7 | % | |||||||
Utility and other income | 23.4 | (10.0 | )% | 93.5 | (5.1 | )% | |||||||
Property operating revenues | 223.3 | 3.9 | % | 908.3 | 4.4 | % | |||||||
Property operating, maintenance, and real estate taxes | 85.2 | 3.3 | % | 358.4 | 3.5 | % | |||||||
Rental home operating and maintenance | 1.8 | (20.0 | )% | 6.5 | (14.9 | )% | |||||||
Sales and marketing, gross | 2.9 | 4.2 | % | 12.5 | 16.9 | % | |||||||
Property operating expenses | 89.9 | 2.8 | % | 377.4 | 3.6 | % | |||||||
Income from property operations, excluding deferrals and property management | $ | 133.4 | 4.6 | % | $ | 530.9 | 4.9 | % | |||||
Resort base rental income: | |||||||||||||
Annual | $ | 37.6 | 5.5 | % | $ | 145.7 | 6.0 | % | |||||
Seasonal | 8.2 | 4.1 | % | 36.3 | 3.4 | % | |||||||
Transient | 7.6 | 3.0 | % | 51.4 | 0.8 | % | |||||||
Total resort base rental income | $ | 53.4 | 4.9 | % | $ | 233.4 | 4.4 | % |
2019 Non-Core Guidance Assumptions (1) |
Quarter Ending | Year Ending | ||||||
December 31, 2019 | December 31, 2019 | ||||||
Community base rental income | $ | 3.8 | $ | 15.7 | |||
Rental home income | — | 0.1 | |||||
Resort and marina base rental income | 8.5 | 25.7 | |||||
Utility and other income | 1.2 | 3.7 | |||||
Property operating revenues | 13.5 | 45.2 | |||||
Property operating, maintenance, and real estate taxes | 7.2 | 22.2 | |||||
Property operating expenses | 7.2 | 22.2 | |||||
Income from property operations, excluding deferrals and property management | $ | 6.3 | $ | 23.0 |
1. | Each line item represents the mid-point of a range of possible outcomes and reflects management’s best estimate of the most likely outcome. Actual income from property operations could vary materially from amounts presented above if any of our assumptions is incorrect. |
2. | Management’s estimate of the growth of property operations in the 2019 Core Properties compared to actual 2018 performance. Represents the mid-point of a range of possible outcomes. Calculations prepared using actual results without rounding. Actual growth for Core properties could vary materially from amounts presented above if any of our assumptions is incorrect. |
3. | See resort base rental income detail included below within this table. |
3Q 2019 Supplemental information | 14 | Equity LifeStyle Properties, Inc. |
Preliminary 2020 Guidance - Selected Financial Data (1) |
Year Ending | |||
December 31, 2020 | |||
Income from property operations, excluding deferrals and property management - 2020 Core (2) | $ | 605.8 | |
Income from property operations - Non-Core (3) | 10.8 | ||
Property management and general and administrative | (95.5 | ) | |
Other income and expenses | 11.6 | ||
Interest and related amortization | (106.3 | ) | |
Normalized FFO and FFO available for Common Stock and OP Unit holders | 426.4 | ||
Depreciation on real estate and other | (137.6 | ) | |
Depreciation on rental homes | (11.1 | ) | |
Deferral of right-to-use contract sales revenue and commission, net | (9.5 | ) | |
Income allocated to non-controlling interest-Common OP Units | (14.6 | ) | |
Net income available for Common Stockholders | $ | 253.6 | |
Net income per Common Share - Fully Diluted (4) | $1.36 - $1.42 | ||
FFO per Common Share and OP Unit - Fully Diluted | $2.19 - $2.25 | ||
Normalized FFO per Common Share and OP Unit - Fully Diluted | $2.19 - $2.25 | ||
Weighted average Common Stock outstanding - Fully Diluted | 192.5 |
1. | Each line item represents the mid-point of a range of possible outcomes and reflects management’s estimate of the most likely outcome. Actual Normalized FFO available for Common Stock and OP Unit holders, Normalized FFO per Common Share and OP Unit, FFO available for Common Stock and OP Unit holders, FFO per Common Share and OP Unit, Net income available for Common Stockholders and Net income per Common Share could vary materially from amounts presented above if any of our assumptions is incorrect. |
2. | See page 16 for Preliminary 2020 Core Guidance Assumptions. Amount represents estimated 2019 Income from property operations, excluding deferrals and property management, from the 2020 Core properties of $575.0 million multiplied by an estimated growth rate of 5.3% for the year ending December 31, 2020. |
3. | See page 16 for Preliminary 2020 Non-Core Guidance Assumptions. |
4. | Net income per fully diluted Common Share is calculated before Income allocated to Common OP Units. |
3Q 2019 Supplemental information | 15 | Equity LifeStyle Properties, Inc. |
Preliminary 2020 Core Guidance Assumptions (1) |
Year Ending | 2020 | |||||
December 31, 2019 | Growth Factors (2) | |||||
Community base rental income | $ | 544.4 | 4.4 | % | ||
Rental home income | 14.9 | 2.5 | % | |||
Resort base rental income (3) | 258.9 | 5.2 | % | |||
Right-to-use annual payments (membership subscriptions) | 51.0 | 4.2 | % | |||
Right-to-use contracts current period, gross (membership upgrade sales) | 18.0 | 10.5 | % | |||
Utility and other income | 91.1 | 2.7 | % | |||
Property operating revenues | 978.3 | 4.6 | % | |||
Property operating, maintenance, and real estate taxes | 383.1 | 3.1 | % | |||
Rental home operating and maintenance | 5.5 | 2.9 | % | |||
Sales and marketing, gross | 14.7 | 7.5 | % | |||
Property operating expenses | 403.3 | 3.3 | % | |||
Income from property operations, excluding deferrals and property management | $ | 575.0 | 5.3 | % | ||
Resort base rental income: | ||||||
Annual | $ | 160.8 | 5.4 | % | ||
Seasonal | 41.0 | 4.6 | % | |||
Transient | 57.1 | 4.8 | % | |||
Total resort base rental income | $ | 258.9 | 5.2 | % |
Preliminary 2020 Non-Core Guidance Assumptions (1) |
Year Ending | |||
December 31, 2020 | |||
Community base rental income | $ | — | |
Rental home income | — | ||
Resort and marina base rental income | 22.0 | ||
Utility and other income | 3.0 | ||
Property operating revenues | 25.0 | ||
Property operating, maintenance, and real estate taxes | 14.2 | ||
Property operating expenses | 14.2 | ||
Income from property operations, excluding deferrals and property management | $ | 10.8 |
1. | Each line item represents the mid-point of a range of possible outcomes and reflects management’s best estimate of the most likely outcome. Actual income from property operations could vary materially from amounts presented above if any of our assumptions is incorrect. |
2. | Management’s estimate of the growth of property operations in the 2020 Core Properties compared to estimated 2019 performance. Represents the mid-point of a range of possible outcomes. Calculations prepared using actual results without rounding. Actual growth could vary materially from amounts presented above if any of our assumptions is incorrect. |
3. | See resort base rental income table included below within this table. |
3Q 2019 Supplemental information | 16 | Equity LifeStyle Properties, Inc. |
Right-To-Use Memberships - Select Data |
2016 | 2017 | 2018 | 2019 (1) | 2020 (1) | ||||||||||||||||
Member Count (2) | 104,728 | 106,456 | 111,094 | 116,000 | 120,000 | |||||||||||||||
Thousand Trails Camping Pass (TTC) Origination | 29,576 | 31,618 | 37,528 | 40,800 | 42,700 | |||||||||||||||
TTC Sales | 12,856 | 14,128 | 17,194 | 19,100 | 20,300 | |||||||||||||||
RV Dealer TTC Activations | 16,720 | 17,490 | 20,334 | 21,700 | 22,400 | |||||||||||||||
Number of annuals (3) | 5,756 | 5,843 | 5,888 | 5,600 | 5,600 | |||||||||||||||
Number of upgrade sales (4) | 2,477 | 2,514 | 2,500 | 2,900 | 3,100 | |||||||||||||||
(In thousands, unaudited) | ||||||||||||||||||||
Right-to-use annual payments (membership subscriptions) | $ | 45,036 | $ | 45,798 | $ | 47,778 | $ | 51,000 | $ | 53,100 | ||||||||||
Resort base rental income from annuals | $ | 15,413 | $ | 16,841 | $ | 18,363 | $ | 19,600 | $ | 21,100 | ||||||||||
Resort base rental income from seasonals/transients | $ | 17,344 | $ | 18,231 | $ | 19,840 | $ | 20,400 | $ | 21,900 | ||||||||||
Upgrade contract initiations (5) | $ | 12,312 | $ | 14,130 | $ | 15,191 | $ | 18,000 | $ | 20,000 | ||||||||||
Utility and other income | $ | 2,442 | $ | 2,254 | $ | 2,410 | $ | 2,300 | $ | 2,000 | ||||||||||
1. | Guidance estimate. Each line item represents the mid-point of a range of possible outcomes and reflects management’s best estimate of the most likely outcome. Actual figures could vary materially from amounts presented above if any of our assumptions is incorrect. |
2. | Members have entered into right-to-use contracts (membership subscriptions) with us that entitle them to use certain properties on a continuous basis for up to 21 days. |
3. | Members who rent a specific site for an entire year in connection with their right-to-use contracts (membership subscriptions). |
4. | Existing members who have upgraded agreements are eligible for enhanced benefits, including but not limited to longer stays, the ability to make earlier reservations, potential discounts on rental units, and potential access to additional properties. Upgrades require a non-refundable upfront payment. |
5. | Revenues associated with contract upgrades, included in Right-to-use contracts current period, gross (membership upgrade sales) on our Consolidated Income Statements on page 4. |
3Q 2019 Supplemental information | 17 | Equity LifeStyle Properties, Inc. |
Market Capitalization |
Capital Structure as of September 30, 2019 | |||||||||||||||||
Total Common Stock/Units | % of Total Common Stock/Units | Total | % of Total | % of Total Market Capitalization | |||||||||||||
Secured Debt | $ | 2,086 | 86.7 | % | |||||||||||||
Unsecured Debt | 320 | 13.3 | % | ||||||||||||||
Total Debt (1) | $ | 2,406 | 100.0 | % | 15.8 | % | |||||||||||
Common Stock | 182,080,186 | 94.6 | % | ||||||||||||||
OP Units | 10,493,422 | 5.4 | % | ||||||||||||||
Total Common Stock and OP Units | 192,573,608 | 100.0 | % | ||||||||||||||
Common Stock price at September 30, 2019 | (2) | $ | 66.80 | ||||||||||||||
Fair Value of Common Stock and OP Units | $ | 12,864 | 100.0 | % | |||||||||||||
Total Equity | $ | 12,864 | 100.0 | % | 84.2 | % | |||||||||||
Total Market Capitalization | $ | 15,270 | 100.0 | % |
3Q 2019 Supplemental information | 18 | Equity LifeStyle Properties, Inc. |
Debt Maturity Schedule |
Year | Secured Debt | Weighted Average Interest Rate | Unsecured Debt | Weighted Average Interest Rate | Total Debt | % of Total Debt | Weighted Average Interest Rate | ||||||||||||||||||
2019 | $ | — | — | % | $ | — | — | % | $ | — | — | % | — | % | |||||||||||
2020 | 48,607 | 5.18 | % | — | — | % | 48,607 | 2.13 | % | 5.18 | % | ||||||||||||||
2021 | 169,804 | 5.01 | % | — | — | % | 169,804 | 7.43 | % | 5.01 | % | ||||||||||||||
2022 | 147,101 | 4.62 | % | — | — | % | 147,101 | 6.44 | % | 4.62 | % | ||||||||||||||
2023 | 103,552 | 5.05 | % | 200,000 | 3.05 | % | 303,552 | 13.28 | % | 3.73 | % | ||||||||||||||
2024 | 10,683 | 5.49 | % | — | — | % | 10,683 | 0.47 | % | 5.49 | % | ||||||||||||||
2025 | 101,486 | 3.45 | % | — | — | % | 101,486 | 4.44 | % | 3.45 | % | ||||||||||||||
2026 | — | — | % | — | — | % | — | — | % | — | % | ||||||||||||||
2027 | — | — | % | — | — | % | — | — | % | — | % | ||||||||||||||
2028 | 222,879 | 4.19 | % | — | — | % | 222,879 | 9.75 | % | 4.19 | % | ||||||||||||||
Thereafter | 1,280,856 | 4.24 | % | — | — | % | 1,280,856 | 56.06 | % | 4.24 | % | ||||||||||||||
Total | $ | 2,084,968 | 4.35 | % | $ | 200,000 | 3.05 | % | $ | 2,284,968 | 100.0 | % | 4.24 | % | |||||||||||
Unsecured Line of Credit (1) | — | 120,000 | 120,000 | ||||||||||||||||||||||
Note Premiums | 1,234 | — | 1,234 | ||||||||||||||||||||||
Total Debt | 2,086,202 | 320,000 | 2,406,202 | ||||||||||||||||||||||
Deferred Financing Costs | (23,466 | ) | (1,132 | ) | (24,598 | ) | |||||||||||||||||||
Total Debt, net | $ | 2,062,736 | $ | 318,868 | $ | 2,381,604 | 4.29 | % | (2) | ||||||||||||||||
Average Years to Maturity | 13.4 | 3.1 | 12.0 |
1. | Reflects outstanding balance on the Line of Credit as of September 30, 2019. The Line of Credit matures in October 2021 and had an effective interest rate of 1.76% during the third quarter of 2019. |
3Q 2019 Supplemental information | 19 | Equity LifeStyle Properties, Inc. |
Non-GAAP Financial Measures Definitions and Reconciliations |
3Q 2019 Supplemental information | 20 | Equity LifeStyle Properties, Inc. |
Quarters Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
(amounts in thousands) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income available for Common Stockholders | $ | 64,461 | $ | 56,070 | $ | 224,171 | $ | 162,429 | ||||||||
Redeemable perpetual preferred stock dividends | — | — | 8 | 8 | ||||||||||||
Income allocated to non-controlling interests – Common OP Units | 3,715 | 3,590 | 13,617 | 10,569 | ||||||||||||
Equity in income of unconsolidated joint ventures | (3,518 | ) | (788 | ) | (8,277 | ) | (3,596 | ) | ||||||||
Income before equity in income of unconsolidated joint ventures | 64,658 | 58,872 | 229,519 | 169,410 | ||||||||||||
Gain on sale of real estate, net | — | — | (52,507 | ) | — | |||||||||||
Right-to-use contract upfront payments, deferred, net | 3,530 | 2,883 | 8,213 | 6,189 | ||||||||||||
Gross revenues from home sales | (8,438 | ) | (9,339 | ) | (22,738 | ) | (26,753 | ) | ||||||||
Brokered resale and ancillary services revenues, net | (2,133 | ) | (1,362 | ) | (4,564 | ) | (3,380 | ) | ||||||||
Interest income | (1,831 | ) | (1,846 | ) | (5,385 | ) | (5,658 | ) | ||||||||
Income from other investments, net | (7,029 | ) | (5,421 | ) | (8,894 | ) | (9,774 | ) | ||||||||
Right-to-use contract commissions, deferred, net | (313 | ) | (458 | ) | (893 | ) | (744 | ) | ||||||||
Property management | 14,605 | 13,589 | 42,675 | 40,742 | ||||||||||||
Depreciation and amortization | 37,032 | 34,980 | 112,785 | 101,699 | ||||||||||||
Cost of home sales | 8,434 | 9,742 | 23,230 | 27,948 | ||||||||||||
Home selling expenses | 1,033 | 1,101 | 3,218 | 3,149 | ||||||||||||
General and administrative | 8,710 | 8,816 | 27,844 | 26,523 | ||||||||||||
Other expenses | 1,460 | 386 | 2,427 | 1,096 | ||||||||||||
Early debt retirement | — | — | 1,491 | — | ||||||||||||
Interest and related amortization | 25,547 | 26,490 | 77,964 | 78,478 | ||||||||||||
Income from property operations, excluding deferrals and property management | 145,265 | 138,433 | 434,385 | 408,925 | ||||||||||||
Right-to-use contracts, upfront payments and commissions, deferred, net | (3,217 | ) | (2,425 | ) | (7,320 | ) | (5,445 | ) | ||||||||
Property management | (14,605 | ) | (13,589 | ) | (42,675 | ) | (40,742 | ) | ||||||||
Income from property operations | $ | 127,443 | $ | 122,419 | $ | 384,390 | $ | 362,738 |
3Q 2019 Supplemental information | 21 | Equity LifeStyle Properties, Inc. |
Quarters Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
(amounts in thousands) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Consolidated net income | $ | 68,176 | $ | 59,660 | $ | 237,796 | $ | 173,006 | ||||||||
Interest income | (1,831 | ) | (1,846 | ) | (5,385 | ) | (5,658 | ) | ||||||||
Right-to-use contract upfront payments, deferred, net | 3,530 | 2,883 | 8,213 | 6,189 | ||||||||||||
Right-to-use contract commissions, deferred, net | (313 | ) | (458 | ) | (893 | ) | (744 | ) | ||||||||
Real estate depreciation and amortization | 37,032 | 34,980 | 112,785 | 101,699 | ||||||||||||
Other depreciation and amortization | 460 | 386 | 1,336 | 1,096 | ||||||||||||
Interest and related amortization | 25,547 | 26,490 | 77,964 | 78,478 | ||||||||||||
Gain on sale of real estate, net | — | — | (52,507 | ) | — | |||||||||||
Adjustments to our share of EBITDAre of unconsolidated joint ventures | 259 | 1,214 | 2,858 | 3,125 | ||||||||||||
EBITDAre | 132,860 | 123,309 | 382,167 | 357,191 | ||||||||||||
Early debt retirement | — | — | 2,085 | — | ||||||||||||
Insurance proceeds due to catastrophic weather event | (5,856 | ) | (3,833 | ) | (6,205 | ) | (5,925 | ) | ||||||||
Adjusted EBITDAre | $ | 127,004 | $ | 119,476 | $ | 378,047 | $ | 351,266 |
3Q 2019 Supplemental information | 22 | Equity LifeStyle Properties, Inc. |